CBSE:OUL Cash Flow Statement

Financials in millions MAD. Fiscal year is January - December.

Millions MAD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	112.33	57.89	63.92	60.89	40.84
Depreciation & Amortization	295.02	288.91	237.86	194.55	188.15
Loss (Gain) From Sale of Assets	-0	0.03	-13.85	-1.1	-0.47
Loss (Gain) on Equity Investments	-	-	-	-	0.1
Other Operating Activities	-8.55	-6.23	-33.2	0.94	4.1
Change in Other Net Operating Assets	-215.17	-66.71	37.34	-49.22	92.68
Operating Cash Flow	183.63	273.88	292.07	206.06	325.4
Operating Cash Flow Growth	-32.95%	-6.23%	41.74%	-36.67%	34.97%
Capital Expenditures	-550.53	-562.04	-471.61	-260.53	-148.16
Sale of Property, Plant & Equipment	255.03	0.34	8.38	1.19	0.63
Investing Cash Flow	-295.49	-561.7	-463.22	-259.34	-147.53
Long-Term Debt Issued	-	317.04	225.48	1.86	0.09
Long-Term Debt Repaid	-77.43	-	-	-24.32	-9.64
Net Debt Issued (Repaid)	-77.43	317.04	225.48	-22.46	-9.55
Issuance of Common Stock	-	-	1.75	-	-
Common Dividends Paid	-42.81	-44.18	-36.31	-25.5	-
Other Financing Activities	0.1	6.14	9.8	5.84	-0.99
Financing Cash Flow	-120.15	279	200.71	-42.12	-10.55
Foreign Exchange Rate Adjustments	0.16	-0.6	-0.75	-	-
Miscellaneous Cash Flow Adjustments	-0	-	-	-	-
Net Cash Flow	-231.85	-9.42	28.81	-95.4	167.32
Free Cash Flow	-366.9	-288.15	-179.54	-54.47	177.24
Free Cash Flow Growth	-	-	-	-	386.99%
Free Cash Flow Margin	-11.13%	-9.80%	-6.84%	-2.48%	10.22%
Free Cash Flow Per Share	-185.29	-145.56	-90.66	-27.51	89.53
Levered Free Cash Flow	-386.61	-239.03	-134.12	-48.35	148.05
Unlevered Free Cash Flow	-324.1	-180.99	-93.49	-22.19	176.13
Change in Working Capital	-215.17	-66.71	37.34	-49.22	92.68

Source: S&P Global Market Intelligence. Standard template. Financial Sources.